The WACC of Henderson High Income Trust PLC (HHI.L) is 10.0%.
| Range | Selected | |
| Cost of equity | 9.40% - 12.70% | 11.05% |
| Tax rate | 0.50% - 0.70% | 0.60% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 8.6% - 11.4% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.91 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 12.70% |
| Tax rate | 0.50% | 0.70% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 8.6% | 11.4% |
| Selected WACC | 10.0% | |